Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Media
/
Be Friends Holding
1450
1450
Be Friends Holding
Be Friends Holding is destined for a 49.28% revenue growth
AN
angrySquirrel
Invested
Community Contributor
Published
22 Aug 25
Updated
22 Aug 25
1
Set Fair Value
0
votes
Share
angrySquirrel
's Fair Value
HK$1.31
23.7% undervalued
intrinsic discount
22 Aug
HK$1.00
Loading
1Y
-27.5%
7D
-7.4%
Author's Valuation
HK$1.3
23.7% undervalued
intrinsic discount
angrySquirrel's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
angrySquirrel
's
Fair Value
HK$1.3
23.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-187m
2b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue CN¥2.3b
Earnings CN¥151.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.00%
Media revenue growth rate
0.12%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.21%
Calculation
CN¥151.41m
Earnings '30
x
15.58x
PE Ratio '30
=
CN¥2.36b
Market Cap '30
CN¥2.36b
Market Cap '30
/
1.38b
No. shares '30
=
CN¥1.70
Share Price '30
CN¥1.70
Share Price '30
Discounted to 2025 @ 7.18% p.a.
=
CN¥1.20
Fair Value '25
CN¥1.20
Fair Value '25
Converted to HKD @ 1.0880 CNY/HKD Exchange Rate
=
HK$1.31
Fair Value '25
